[LBS] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[LBS] LBS BINA GROUP BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 43.97%
YoY- 7.65%
Quarter Report
Latest QR
Upcoming QR
LBS's Result
LBS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,089,736 1,206,880 852,168 707,730 696,398 484,824 458,742 15.50%
PBT 160,412 185,222 110,822 94,422 98,590 79,052 74,178 13.71%
Tax -60,138 -70,774 -39,388 -33,882 -38,490 -20,236 -29,830 12.38%
NP 100,274 114,448 71,434 60,540 60,100 58,816 44,348 14.55%
-
NP to SH 87,728 106,408 74,030 66,618 61,882 53,840 38,994 14.46%
-
Tax Rate 37.49% 38.21% 35.54% 35.88% 39.04% 25.60% 40.21% -
Total Cost 989,462 1,092,432 780,734 647,190 636,298 426,008 414,394 15.60%
-
Net Worth 1,106,967 1,208,584 1,028,194 1,024,892 861,343 479,762 439,260 16.64%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,106,967 1,208,584 1,028,194 1,024,892 861,343 479,762 439,260 16.64%
NOSH 1,558,030 656,839 555,780 533,798 481,197 380,763 385,316 26.20%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 9.20% 9.48% 8.38% 8.55% 8.63% 12.13% 9.67% -
ROE 7.93% 8.80% 7.20% 6.50% 7.18% 11.22% 8.88% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 84.66 183.74 153.33 132.58 144.72 127.33 119.06 -5.52%
EPS 6.82 16.20 13.32 12.48 12.86 14.14 10.12 -6.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 1.84 1.85 1.92 1.79 1.26 1.14 -4.58%
Adjusted Per Share Value based on latest NOSH - 532,867
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 69.20 76.64 54.11 44.94 44.22 30.79 29.13 15.50%
EPS 5.57 6.76 4.70 4.23 3.93 3.42 2.48 14.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.703 0.7675 0.6529 0.6508 0.547 0.3047 0.2789 16.65%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.875 2.01 1.57 1.60 1.70 1.25 0.79 -
P/RPS 1.03 1.09 1.02 1.21 1.17 0.98 0.66 7.69%
P/EPS 12.84 12.41 11.79 12.82 13.22 8.84 7.81 8.63%
EY 7.79 8.06 8.48 7.80 7.56 11.31 12.81 -7.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.09 0.85 0.83 0.95 0.99 0.69 6.72%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 29/08/16 28/08/15 25/08/14 26/08/13 29/08/12 -
Price 0.895 1.90 1.61 1.30 1.69 1.74 0.85 -
P/RPS 1.06 1.03 1.05 0.98 1.17 1.37 0.71 6.90%
P/EPS 13.13 11.73 12.09 10.42 13.14 12.31 8.40 7.72%
EY 7.62 8.53 8.27 9.60 7.61 8.13 11.91 -7.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.03 0.87 0.68 0.94 1.38 0.75 5.59%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment